Generic selectors
Exact matches only
Search in title
Search in content
Post Type Selectors
post
Last Updated on: 21 November, 2024
Author: Getaka|Social: Getaka Financial Services X (Earlier Twitter) Profile Getaka Financial Services LinkedIn Logo
Stock Ticker - BSE: 530517 | NSE: RELAXO

Relaxo Footwears Ltd: Intrinsic Value and Fundamental Analysis

Share Price and Basic Stock Data

Last Updated: November 20, 2024, 9:09 pm

Market Cap 16,414 Cr.
Current Price 659
High / Low950/655
Stock P/E90.6
Book Value 80.8
Dividend Yield0.45 %
ROCE13.9 %
ROE10.5 %
Face Value 1.00
PEG Ratio-10.81

Stock P/E, Current Price, and Intrinsic Value Over Time

View Share Price Target for Relaxo Footwears Ltd

Competitors of Relaxo Footwears Ltd

Stock NameMarket CapCurrent PriceHigh / LowStock P/EBook ValueDividend YieldROCEROEFace Value
Campus Activewear Ltd 8,021 Cr. 263372/21382.4 22.70.00 %16.7 %14.9 % 5.00
AKI India Ltd 164 Cr. 18.532.5/17.2159 7.260.00 %6.22 %4.10 % 2.00
Relaxo Footwears Ltd 16,414 Cr. 659950/65590.6 80.80.45 %13.9 %10.5 % 1.00
Liberty Shoes Ltd 782 Cr. 459570/24449.1 1260.00 %9.45 %7.21 % 10.0
Khadim India Ltd 673 Cr. 366445/281114 1360.00 %7.82 %2.88 % 10.0
Industry Average7,090.00 Cr508.0890.4281.130.23%12.13%9.90%5.50

All Competitor Stocks of Relaxo Footwears Ltd

Quarterly Result

MonthJun 2021Sep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Sales497714744698667670681765739715713747748
Expenses431598622587581610609647631624626627649
Operating Profit66117122111865972118108928712099
OPM %13%16%16%16%13%9%11%15%15%13%12%16%13%
Other Income57564644711655
Interest4444744445555
Depreciation27282929303132333537383839
Profit before tax40929484543041857660518260
Tax %23%25%25%25%28%26%26%26%26%27%24%25%26%
Net Profit31697063392230635644396144
EPS in Rs1.252.762.822.531.550.901.212.542.261.781.552.471.78

Last Updated: Unknown

Quarterly Chart

Profit & Loss - Annual Report

Last Updated: Unknown

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024TTM
Sales9811,1801,4411,6681,6311,9412,2922,4102,3592,6532,7832,9142,923
Expenses8711,0321,2401,4271,4001,6391,9641,9981,8612,2352,4422,5032,525
Operating Profit110148201241231302328413498418341411398
OPM %11%13%14%14%14%16%14%17%21%16%12%14%14%
Other Income12071441282223162627
Interest182318231599191917222119
Depreciation26314047515462109110114125147152
Profit before tax6896143178178244268292391311210269254
Tax %34%31%28%32%33%34%35%22%25%25%26%26%
Net Profit4566103120120161175226292233154200189
EPS in Rs1.872.744.295.014.996.697.079.1111.749.356.218.057.58
Dividend Payout %5%5%6%6%10%11%13%14%21%27%40%37%

Profit & Loss Yearly Chart

YoY Net Profit Growth

Year2013-20142014-20152015-20162016-20172017-20182018-20192019-20202020-20212021-20222022-20232023-2024
YoY Net Profit Growth (%)46.67%56.06%16.50%0.00%34.17%8.70%29.14%29.20%-20.21%-33.91%29.87%
Change in YoY Net Profit Growth (%)0.00%9.39%-39.56%-16.50%34.17%-25.47%20.45%0.06%-49.41%-13.70%63.78%

Relaxo Footwears Ltd has shown an inconsistent trend in YoY Net Profit Growth (%) in the last 11 years from 2013-2014 to 2023-2024.

Growth

Compounded Sales Growth
10 Years:9%
5 Years:5%
3 Years:7%
TTM:0%
Compounded Profit Growth
10 Years:12%
5 Years:3%
3 Years:-11%
TTM:-7%
Stock Price CAGR
10 Years:17%
5 Years:2%
3 Years:-21%
1 Year:-29%
Return on Equity
10 Years:16%
5 Years:14%
3 Years:11%
Last Year:10%

Last Updated: Unknown

Balance Sheet

Last Updated: November 14, 2024, 7:46 pm

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024Sep 2024
Equity Capital66612121212252525252525
Reserves2082713624685947491,0931,2481,5481,7351,8301,9761,986
Borrowings225198239236178153112139144174164205212
Other Liabilities147182234281286335394430459448476508500
Total Liabilities5876578419971,0701,2501,6111,8412,1762,3832,4952,7142,722
Fixed Assets3273664725315415258489819389871,1501,3711,364
CWIP2424228621381146118149893346
Investments00001100338194225108134
Other Assets2362673674384665877528147821,0521,0301,2021,178
Total Assets5876578419971,0701,2501,6111,8412,1762,3832,4952,7142,722

Reserves and Borrowings Chart

Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Cash from Operating Activity +5412510715918015412331951356400235
Cash from Investing Activity +-82-70-130-130-89-108-56-116-45315-258-99
Cash from Financing Activity +29-5121-31-89-46-68-203-56-70-138-106
Net Cash Flow14-1-21-0-1141330

Free Cash Flow

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Free Cash Flow-115.00-50.00-38.005.0053.00149.00216.00274.00354.00244.00177.00206.00

Free Cash Flow = Income Generated from Operational Activities - Borrowings - Capital Work in Progress (CWIP)

Consistent positive free cash flow is crucial for businesses as it indicates their ability to generate cash from their core operations. It provides financial flexibility, allowing companies to invest in growth opportunities, pay dividends to shareholders, reduce debt, and weather economic downturns more effectively.

Free Cash Flow Chart

Financial Efficiency Indicators

MonthMar 2013Mar 2014Mar 2015Mar 2016Mar 2017Mar 2018Mar 2019Mar 2020Mar 2021Mar 2022Mar 2023Mar 2024
Debtor Days132121242833352628343545
Inventory Days124109163147146130130157154202154179
Days Payable353961636372586581676976
Cash Conversion Cycle1029112310811090107119101170121148
Working Capital Days312031323243566049826475
ROCE %22%26%30%30%26%30%26%24%26%18%12%14%

Financial Efficiency Indicators Chart

Share Holding Pattern

MonthSep 2021Dec 2021Mar 2022Jun 2022Sep 2022Dec 2022Mar 2023Jun 2023Sep 2023Dec 2023Mar 2024Jun 2024
Promoters70.92%70.78%70.78%70.78%70.78%71.02%71.25%71.27%71.27%71.27%71.27%71.27%
FIIs3.56%3.81%3.22%3.15%3.11%2.99%2.82%2.87%3.24%3.39%3.32%3.36%
DIIs7.17%7.08%6.94%7.07%7.43%7.64%7.96%8.34%8.53%8.86%9.33%9.54%
Public18.35%18.33%19.06%19.00%18.68%18.34%17.98%17.51%16.96%16.47%16.07%15.82%
No. of Shareholders2,23,3932,60,5623,10,0793,28,9693,45,7413,61,9273,58,7003,43,2953,16,1352,91,4012,69,3882,52,981

Shareholding Pattern Chart

No. of Shareholders

Mutual Fund Holdings

Fund NameNo of SharesAUM (%)Amount Invested (Cr)Previous Number of SharesPrevious DatePercentage Change
SBI Focused Equity Fund8,604,9162.03711.881,800,0002024-11-20378.05%
SBI Equity Hybrid Fund2,533,9880.29209.641,800,0002024-11-2040.78%
SBI Magnum Midcap Fund2,500,0001.02206.831,800,0002024-11-2038.89%
SBI Small Cap Fund1,800,0000.48148.911,800,0002024-11-200%
SBI Multicap Fund1,621,7040.79134.161,800,0002024-11-20-9.91%
SBI Large & Midcap Fund1,550,0000.5128.231,800,0002024-11-20-13.89%
UTI Flexi Cap Fund1,526,6880.49126.31,800,0002024-11-20-15.18%
SBI Flexi Cap Fund1,347,0990.51111.451,800,0002024-11-20-25.16%
SBI Magnum Childrens Benefit Fund - Investment Plan400,0001.4233.091,800,0002024-11-20-77.78%
Sundaram Large and Mid Cap Fund348,3990.4228.821,800,0002024-11-20-80.64%

ROCE Trend

EPS Trend

Key Financial Ratios

MonthMar 24Mar 23Mar 22Mar 21Mar 20
FaceValue1.001.001.001.001.00
Basic EPS (Rs.)8.056.219.3611.749.12
Diluted EPS (Rs.)8.056.219.3511.749.12
Cash EPS (Rs.)13.9811.2313.9116.1713.52
Book Value[Excl.RevalReserv]/Share (Rs.)80.4074.5370.7263.3051.27
Book Value[Incl.RevalReserv]/Share (Rs.)80.4074.5370.7263.3051.27
Dividend / Share (Rs.)3.002.502.502.501.25
Revenue From Operations / Share (Rs.)117.08111.80106.6094.9797.12
PBDIT / Share (Rs.)17.4914.2417.6620.8616.84
PBIT / Share (Rs.)11.579.2113.0916.4312.43
PBT / Share (Rs.)10.828.4412.4815.7511.75
Net Profit / Share (Rs.)8.056.219.3511.749.12
PBDIT Margin (%)14.9412.7316.5621.9617.34
PBIT Margin (%)9.888.2312.2817.3012.80
PBT Margin (%)9.247.5411.7016.5812.10
Net Profit Margin (%)6.875.558.7612.359.38
Return on Networth / Equity (%)10.018.3213.2118.5417.78
Return on Capital Employeed (%)13.1211.3216.9623.6421.61
Return On Assets (%)7.386.199.7613.4012.28
Total Debt / Equity (X)0.010.000.010.000.01
Asset Turnover Ratio (%)1.121.141.161.171.40
Current Ratio (X)2.402.542.572.401.91
Quick Ratio (X)1.251.341.111.460.83
Inventory Turnover Ratio (X)1.991.912.391.992.24
Dividend Payout Ratio (NP) (%)31.0440.2826.690.0023.58
Dividend Payout Ratio (CP) (%)17.8822.2517.930.0015.89
Earning Retention Ratio (%)68.9659.7273.310.0076.42
Cash Earning Retention Ratio (%)82.1277.7582.070.0084.11
Interest Coverage Ratio (X)23.3018.4228.6730.3424.78
Interest Coverage Ratio (Post Tax) (X)11.739.0316.1818.0714.41
Enterprise Value (Cr.)20231.0821055.1126520.3321706.2014837.57
EV / Net Operating Revenue (X)6.947.5710.009.206.16
EV / EBITDA (X)46.4659.4260.3541.8835.50
MarketCap / Net Operating Revenue (X)6.977.599.999.206.15
Retention Ratios (%)68.9559.7173.300.0076.41
Price / BV (X)10.1511.3915.0613.8111.65
Price / Net Operating Revenue (X)6.977.599.999.206.15
EarningsYield0.010.010.010.010.01

Profitability Ratios (%)

Liquidity Ratios

Liquidity Ratios (%)

Interest Coverage Ratios (%)

Valuation Ratios

Fair Value

Fair Value of Relaxo Footwears Ltd as of November 21, 2024 is: 772.11

Calculation basis:

  • Fair value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.

This formula allows us to gauge the fair value of the stock by analyzing its fundamental indicators.

As of November 21, 2024, Relaxo Footwears Ltd is Undervalued by 17.16% compared to the current share price 659.00

Intrinsic Value of Relaxo Footwears Ltd as of November 21, 2024 is: 707.42

Calculation basis:

  • Intrinsic value = P/E Ratio * (Return on Equity / 100) * Book Value * (1 + Dividend Yield / 100) * (1 + EPS CAGR for Last 5 Years)
  • P/E Ratio (Price-to-Earnings Ratio): Represents the price of the stock relative to its earnings per share. A higher P/E ratio indicates that investors are willing to pay a higher price for the stock.
  • Return on Equity (ROE): Measures a company's profitability relative to its shareholder equity. It showcases the company's ability to generate profits using the investment made by its shareholders, offering valuable insight into its operational efficiency and financial performance.
  • Book Value: Represents the net asset value of the company per share. It is calculated as the total assets minus intangible assets and liabilities, divided by the number of outstanding shares.
  • Dividend Yield: The ratio of the annual dividend per share to the current market price per share. It offers valuable insights into the profitability of an investment through dividends.
  • EPS CAGR (Compound Annual Growth Rate): Represents the geometric mean growth rate of earnings per share over the last 5 years. It provides insight into the historical growth trajectory of the company's earnings.

This formula allows us to gauge the intrinsic value of the stock by analyzing its fundamental indicators along with EPS growth.

As of November 21, 2024, Relaxo Footwears Ltd is Undervalued by 7.35% compared to the current share price 659.00

Last 5 Year EPS CAGR: -8.38%

*Investments are subject to market risks

Strength and Weakness

StrengthWeakness
  1. The stock has a high average ROCE of 23.67%, which is a positive sign.
  2. The company has higher reserves (1,082.15 cr) compared to borrowings (183.00 cr), indicating strong financial stability.
  3. The company has shown consistent growth in sales (76.92 cr) and profit (223.23 cr) over the years.
  1. The stock has a high average Working Capital Days of 47.92, which may not be favorable.
  2. The stock has a high average Cash Conversion Cycle of 115.83, which may not be favorable.

Stock Analysis

  • Considering all of the following key financial indicators, prospective investors are encouraged to conduct thorough research and seek professional guidance before considering any investment in Relaxo Footwears Ltd:
    1. Net Profit Margin: 6.87%
      • Net Profit Margin: This metric indicates the percentage of profit a company makes from its total revenue. A higher net profit margin is generally desirable as it reflects better profitability.
    2. ROCE: 13.12% (Industry Average ROCE: 12.13%)
      • ROCE (Return on Capital Employed): ROCE measures a company's profitability and the efficiency with which its capital is employed. A higher ROCE indicates efficient use of capital.
    3. ROE%: 10.01% (Industry Average ROE: 9.9%)
      • ROE (Return on Equity): ROE measures a company's profitability relative to shareholders' equity. A higher ROE indicates efficient use of shareholders' funds.
    4. Interest Coverage Ratio (Post Tax): 11.73
      • Interest Coverage Ratio: The interest coverage ratio measures a company's ability to cover its interest payments on outstanding debt. A ratio greater than 2 is generally considered healthy as it indicates the company can meet its interest obligations comfortably.
    5. Quick Ratio: 1.25
      • Quick Ratio: The quick ratio assesses a company's ability to cover its short-term liabilities with its most liquid assets. A ratio higher than 1 suggests the company can meet its short-term obligations without relying heavily on inventory.
    6. Stock P/E: 90.6 (Industry average Stock P/E: 90.42)
      • Stock P/E (Price-to-Earnings) Ratio: The P/E ratio compares a company's current share price to its earnings per share. A lower P/E ratio relative to industry peers or historical values may indicate that the stock is undervalued.
    7. Total Debt / Equity: 0.01
      • Total Debt / Equity: This ratio measures a company's financial leverage by comparing its total debt to its total equity. A lower ratio indicates lower financial risk and greater financial stability.
    The current analysis is available for review. It's important to conduct thorough research and consider consulting with financial professionals before making any investment decisions.
    Stock Rating:

About the Company - Qualitative Analysis

Relaxo Footwears Ltd. is a Public Limited Listed company incorporated on 13/09/1984 and has its registered office in the State of Delhi, India. Company’s Corporate Identification Number(CIN) is L74899DL1984PLC019097 and registration number is 019097. Currently Company is involved in the business activities of Manufacture of footwear made primarily of vulcalized or moulded rubber and plastic.. Company’s Total Operating Revenue is Rs. 2653.27 Cr. and Equity Capital is Rs. 24.89 Cr. for the Year ended 31/03/2022.
INDUSTRYADDRESSCONTACT
FootwearsAggarwal City Square, Plot No. 10, Manglam Place, Delhi Delhi 110085rfl@relaxofootwear.com
http://www.relaxofootwear.com
Management
NamePosition Held
Mr. Ramesh Kumar DuaChairman & Managing Director
Mr. Mukand Lal DuaWhole Time Director
Mr. Nikhil DuaWhole Time Director
Mr. Gaurav DuaWhole Time Director
Mr. Sushil BatraExecutive Director & CFO
Ms. Deepa VermaIndependent Director
Mr. Kuldip Singh DhingraIndependent Director
Mr. Rajeev Rupendra BhadauriaIndependent Director
Mr. Yogesh KapurIndependent Director
Mr. Raj Kumar JainIndependent Director
Ms. Richa AroraIndependent Director

FAQ

What is the latest intrinsic value of Relaxo Footwears Ltd?

The latest intrinsic value of Relaxo Footwears Ltd as on 21 November 2024 is ₹772.11, which is 17.16% higher than the current market price of ₹659.00.

What is the Market Cap of Relaxo Footwears Ltd?

The Market Cap of Relaxo Footwears Ltd is 16,414 Cr..

What is the current Stock Price of Relaxo Footwears Ltd as on 21 November 2024?

The current stock price of Relaxo Footwears Ltd as on 21 November 2024 is ₹659.

What is the High / Low of Relaxo Footwears Ltd stocks in FY 2024?

In FY 2024, the High / Low of Relaxo Footwears Ltd stocks is 950/655.

What is the Stock P/E of Relaxo Footwears Ltd?

The Stock P/E of Relaxo Footwears Ltd is 90.6.

What is the Book Value of Relaxo Footwears Ltd?

The Book Value of Relaxo Footwears Ltd is 80.8.

What is the Dividend Yield of Relaxo Footwears Ltd?

The Dividend Yield of Relaxo Footwears Ltd is 0.45 %.

What is the ROCE of Relaxo Footwears Ltd?

The ROCE of Relaxo Footwears Ltd is 13.9 %.

What is the ROE of Relaxo Footwears Ltd?

The ROE of Relaxo Footwears Ltd is 10.5 %.

What is the Face Value of Relaxo Footwears Ltd?

The Face Value of Relaxo Footwears Ltd is 1.00.

About the Author

Author Avatar
Getaka

Getaka, CFA, a financial analyst with 15 years of experience in the industry. Getaka holds an MBA degree and the Chartered Financial Analyst designation, demonstrating his profound understanding of financial analysis and investment management. Throughout his career, he has conducted numerous financial analyses and due diligence processes for companies in the industry, and has a strong track record of identifying key trends and opportunities. He leverages his expertise to deliver a thorough financial analysis of a company, encompassing its financial performance, key ratios, future prospects, and risks. Getaka is committed to providing accurate, reliable, and trustworthy information to help readers make informed decisions about their finances and investments.

Disclaimer: This article is for informational purposes only and should not be construed as financial advice. The author is not a SEBI registered financial advisor and does not have any vested interest in Relaxo Footwears Ltd. Investors are advised to conduct their own due diligence and consult with a financial professional before making any investment decisions. The information provided in this article is based on publicly available data and the author's analysis, but it may not be comprehensive or up-to-date. The author and getaka.co.in are not responsible for any errors or omissions in the content. This article is not intended to promote any particular investment strategy or recommendation, and readers should consult with their own financial advisors before making any investment decisions. Data Source: NSE